Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and two exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1645.99M which is a rise of roughly 78% over the last eleven months. As of 08/31/2023 they have ~A$54M debt and ~A$48.17M cash. They have 596M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/31/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $926.20M $1,645.99M 08/31/2023 $719.78M
Total Assets: $318.93M $333.82M 08/31/2023 $14.89M
Total Liabilities: $109.55M $114.67M 08/31/2023 $5.11M
Current Assets: $82.33M $86.17M 08/31/2023 $3.84M
Current Liabilities: $63.53M $66.49M 08/31/2023 $2.97M
Total Debt: $51.21M $53.60M 08/31/2023 $2.39M
Cash: $46.02M $48.17M 08/31/2023 $2.15M
Enterprise Value: $931.39M $1,651.41M 05/01/2022 $720.02M
Cash Flow: $78.91M $125.52M never $46.61M
Cash Flow Multiple: 11.74 13.11 never 1.38
Net Debt to
Cash Flow Ratio:
0.07 0.04 never -0.02
Finance within 1 year: 08/31/2023 n/a
Misc 08/31/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 596,000,000 596,000,000 08/31/2023 0
Shares (FD): 608,000,000 608,000,000 08/31/2023 0
Insider Ownership: n/a 50% 03/23/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/31/2023 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
08/31/2023 0
Production (Silver Eq Oz.): (guess) 
7,950,390
(guess) 
7,852,432
08/31/2023 -97,957
Initial CapEx (Outstanding): $98.00M
10.58% of MCap
$98.00M
5.95% of MCap
08/31/2023 $0.00M
Funding Option: n/a n/a 08/31/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
0.25
Producer: Quality
08/31/2023 0
Cash Flow Multiplier: 10 10 08/31/2023 0.00

Resource Data

GOLD 08/31/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 08/31/2023 0.00M
Measured & Indicated: 1.00M 1.00M 08/31/2023 0.00M
Inferred: 0.10M 0.10M 08/31/2023 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.77M 0.77M 08/31/2023 0.00M
Measured & Indicated: 0.83M 0.83M 08/31/2023 0.00M
Inferred: 0.04M 0.04M 08/31/2023 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
08/31/2023 0oz.
Cash Cost: $700 $700 08/31/2023 $0.00
Extra Operating Cost: $450 $450 08/31/2023 $0.00
Total: $1,150 $1,150 08/31/2023 $0.00
Margin (Free Cash Flow): $789 (41%) $1,255 (52%) $466.10
G
R
A
D
E
Underground (Avg): 2.00 g/t n/a 03/23/2024 n/a
Open Pit (Avg): n/a 2.00 g/t 03/23/2024 2.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 08/31/2023 0.00M
Annual Production: 100,000oz. 100,000oz. 08/31/2023 0oz.
Cash Cost: $850 $850 08/31/2023 $0
Extra Operating Cost: $450 $450 08/31/2023 $0
SILVER 08/31/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/31/2023 0.00M
Measured & Indicated: n/a n/a 08/31/2023 0.00M
Inferred: n/a n/a 08/31/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/31/2023 0.00M
Measured & Indicated: n/a n/a 08/31/2023 0.00M
Inferred: n/a n/a 08/31/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/31/2023 $0.00
Extra Operating Cost: n/a n/a 08/31/2023 $0.00
Total: n/a n/a 08/31/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 08/31/2023 n/a
Open Pit (Avg): n/a n/a 08/31/2023 n/a
Recovery Rate: n/a n/a 08/31/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/31/2023 0.00M
Annual Production: n/a n/a 08/31/2023 n/a
Cash Cost: n/a n/a 08/31/2023 n/a
Extra Operating Cost: n/a n/a 08/31/2023 n/a

Property

Last Analysis Data  (08/31/2023)
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 140,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 140,000  

Profitability (by resource)

Proven &
Probable
08/31/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.75M
Maximum Profit (Gold): $603.66M $960.23M n/a $356.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $603.66M $960.23M n/a $356.57M
Max Profit / Current MCap: 0.652 0.583 n/a -0.068
Max Profit Per Share (Gold): $0.99 $1.58 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.99 $1.58 n/a $0.59
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,210.72 $2,151.62 n/a $940.89
FD MCap / Silver Eq.: $15.23 $27.40 n/a $12.17
FD MCap / Per Metal
as % Spot Price:
62.44% 89.46% n/a 27.02%
Measured &
Indicated
08/31/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.98M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.82M
Maximum Profit (Gold): $657.32M $1,045.58M n/a $388.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $657.32M $1,045.58M n/a $388.26M
Max Profit / Current MCap: 0.710 0.635 n/a -0.074
Max Profit Per Share (Gold): $1.08 $1.72 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.08 $1.72 n/a $0.64
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,111.89 $1,975.97 n/a $864.08
FD MCap / Silver Eq.: $13.99 $25.16 n/a $11.18
FD MCap / Per Metal
as % Spot Price:
57.34% 82.15% n/a 24.81%

Reserves &
Resources
08/31/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.08M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.86M
Maximum Profit (Gold): $690.86M $1,098.93M n/a $408.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $690.86M $1,098.93M n/a $408.07M
Max Profit / Current MCap: 0.746 0.668 n/a -0.078
Max Profit Per Share (Gold): $1.14 $1.81 n/a $0.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.14 $1.81 n/a $0.67
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,057.91 $1,880.05 n/a $822.14
FD MCap / Silver Eq.: $13.31 $23.94 n/a $10.64
FD MCap / Per Metal
as % Spot Price:
54.56% 78.17% n/a 23.61%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×